[SMRT] QoQ Quarter Result on 31-Mar-2016 [#1]

Stock
[SMRT] SMRT HOLDINGS BERHAD
Announcement Date
30-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- 87.32%
YoY- -495.44%
Quarter Report
Latest QR
Upcoming QR
SMRT's Result
SMRT's Financial Summary
View:
Show?
Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 20,000 22,251 19,367 19,844 20,293 26,820 25,916 -15.79%
PBT -23,741 -3,113 -4,227 -2,274 -26,078 -4,056 -1,052 691.08%
Tax 297 -1,496 -566 -742 1,479 -778 -1,280 -
NP -23,444 -4,609 -4,793 -3,016 -24,599 -4,834 -2,332 362.55%
-
NP to SH -24,181 -4,844 -4,861 -3,120 -24,599 -4,833 -2,333 372.02%
-
Tax Rate - - - - - - - -
Total Cost 43,444 26,860 24,160 22,860 44,892 31,654 28,248 33.06%
-
Net Worth 32,887 52,612 57,109 58,984 58,578 82,186 82,376 -45.63%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 32,887 52,612 57,109 58,984 58,578 82,186 82,376 -45.63%
NOSH 297,353 279,999 277,771 268,965 254,911 253,036 240,515 15.11%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin -117.22% -20.71% -24.75% -15.20% -121.22% -18.02% -9.00% -
ROE -73.53% -9.21% -8.51% -5.29% -41.99% -5.88% -2.83% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 6.87 7.95 6.97 7.38 7.96 10.60 10.78 -25.84%
EPS -8.30 -1.73 -1.75 -1.16 -9.65 -1.91 -0.97 315.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1129 0.1879 0.2056 0.2193 0.2298 0.3248 0.3425 -52.12%
Adjusted Per Share Value based on latest NOSH - 268,965
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 4.39 4.89 4.25 4.36 4.46 5.89 5.69 -15.81%
EPS -5.31 -1.06 -1.07 -0.69 -5.40 -1.06 -0.51 373.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0722 0.1156 0.1254 0.1296 0.1287 0.1805 0.181 -45.66%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.175 0.18 0.17 0.21 0.275 0.285 0.33 -
P/RPS 2.55 2.27 2.44 2.85 3.45 2.69 3.06 -11.39%
P/EPS -2.11 -10.40 -9.71 -18.10 -2.85 -14.92 -34.02 -84.19%
EY -47.43 -9.61 -10.29 -5.52 -35.09 -6.70 -2.94 533.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.55 0.96 0.83 0.96 1.20 0.88 0.96 37.42%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 28/02/17 25/11/16 26/08/16 30/05/16 29/02/16 27/11/15 27/08/15 -
Price 0.17 0.19 0.21 0.20 0.215 0.27 0.19 -
P/RPS 2.48 2.39 3.01 2.71 2.70 2.55 1.76 25.55%
P/EPS -2.05 -10.98 -12.00 -17.24 -2.23 -14.14 -19.59 -77.64%
EY -48.83 -9.11 -8.33 -5.80 -44.88 -7.07 -5.11 347.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.51 1.01 1.02 0.91 0.94 0.83 0.55 95.47%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment